0.0601
+0.0292
+(94.50%)
At close: April 11 at 8:05:54 AM GMT+2
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
18,405.7190
18,405.7190
7,016.7520
1,559.7030
444.3760
Cost of Revenue
8,336.0350
8,336.0350
4,689.0130
951.7760
981.4860
Gross Profit
10,069.6840
10,069.6840
2,327.7390
607.9270
-537.1100
Operating Expense
39,353.1890
39,353.1890
23,039.1630
18,465.0710
15,567.6110
Operating Income
-29,283.5050
-29,283.5050
-20,711.4240
-17,857.1440
-16,104.7210
Net Non Operating Interest Income Expense
-4,746.5410
-4,746.5410
-2,235.2290
-1,455.2010
1,209.6480
Pretax Income
-20,845.2830
-20,845.2830
-18,751.6770
-19,112.7640
-14,952.9440
Tax Provision
178.5670
178.5670
-16.0990
--
-249.0360
Net Income Common Stockholders
-21,023.8490
-21,023.8490
-18,735.5780
-19,112.7640
-14,703.9080
Diluted NI Available to Com Stockholders
-21,023.8490
-21,023.8490
-18,735.5780
-19,112.7640
-14,703.9080
Basic EPS
-0.69
-0.69
-0.91
-0.99
-0.91
Diluted EPS
-0.69
-0.69
-0.91
-0.99
-0.91
Basic Average Shares
30,618.5900
30,618.5900
20,692.5200
19,264.2800
16,233.4610
Diluted Average Shares
30,618.5900
30,618.5900
20,781.6480
19,264.2800
16,233.4610
Total Operating Income as Reported
-15,784.7920
-15,784.7920
-16,367.8960
-17,857.1450
-16,104.7210
Rent Expense Supplemental
42.1760
42.1760
1,166.1010
825.9940
447.6350
Total Expenses
47,689.2240
47,689.2240
27,728.1760
19,416.8470
16,549.0970
Net Income from Continuing & Discontinued Operation
-21,023.8490
-21,023.8490
-18,735.5780
-19,112.7640
-14,703.9080
Normalized Income
-31,552.8444
-31,552.8444
-23,079.1080
-19,112.7640
-14,703.9080
Interest Income
55.3210
55.3210
2.2120
--
2.7410
Interest Expense
4,489.6830
4,489.6830
2,237.4410
1,455.2010
0.0060
Net Interest Income
-4,746.5410
-4,746.5410
-2,235.2290
-1,455.2010
1,209.6480
EBIT
-16,355.6000
-16,355.6000
-16,514.2360
-17,657.5630
-14,952.9380
EBITDA
-12,670.7100
-12,670.7100
-14,845.5570
-16,567.4430
-14,840.1470
Reconciled Cost of Revenue
8,336.0350
8,336.0350
4,689.0130
951.7760
981.4860
Reconciled Depreciation
3,684.8900
3,684.8900
1,668.6790
1,090.1200
112.7910
Net Income from Continuing Operation Net Minority Interest
-21,023.8490
-21,023.8490
-18,735.5780
-19,112.7640
-14,703.9080
Total Unusual Items Excluding Goodwill
13,498.7120
13,498.7120
4,343.5300
--
--
Total Unusual Items
13,498.7120
13,498.7120
4,343.5300
--
--
Normalized EBITDA
-26,169.4220
-26,169.4220
-19,189.0870
-16,567.4430
-14,840.1470
Tax Rate for Calcs
0.0002
0.0002
--
--
0
Tax Effect of Unusual Items
2,969.7166
2,969.7166
--
--
--
12/31/2020 - 2/16/2021
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade